Radiant Logistics, Inc. Financial Ratios — RLGT Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	21.9	26.97	14.2	6.11	-5.47	2.32	6.34	11.82	7.97	15.48	25	10.32	3.71	7.94	8.04
Return on Assets (%)	2.69	4.35	5.09	2.78	-1.24	1.76	3.42	5.7	3.71	6.85	10.2	4.62	2.01	4.33	4.31
Return on Capital (%)	10.62	15.37	14.15	6.62	- -	3.98	7.57	10.24	5.93	11.17	16.78	7.65	2.98	6.33	6.55
Return on Invested Capital (%)	11.95	15.21	16.43	7.32	- -	3.86	7.67	11.33	7.59	9.51	16.67	7.4	2.92	6.05	6.38
Gross Margin (%)	23.02	21.57	20.87	16.54	15.4	16.76	15.1	17.35	15.8	16.6	14.75	16.73	17.47	15.46	15.32
EBITDA Margin (%)	2.57	3.66	4.31	3.36	1.49	2.94	3.27	4.48	3.98	4.76	5.3	4.68	3.41	4.37	4.17
Operating Margin (%)	1.55	1.98	2.43	1.47	1.32	2.08	1.45	2.64	2.31	3.4	4.07	2.53	1.1	2.06	1.97
Incremental Operating Margin (%)	- -	11.15	6.12	- -	1.03	- -	- -	23.53	10.61	24.2	5.15	8.53	6.58	9.7	- -
Pretax Margin (%)	1.2	1.97	2.37	1.59	-0.68	1.1	1.25	2.49	1.81	3.29	3.99	2.54	1.21	2.35	2.46
Profit Margin (%)	0.64	1.18	1.47	1.17	-0.45	0.63	1.21	1.84	1.23	2.57	3.05	1.9	0.96	1.92	2.01
Net Income to Common Margin (%)	0.64	1.18	1.15	0.76	-0.71	0.36	0.97	1.73	1.23	2.57	3.05	1.9	0.96	1.92	2.01
Effective Tax Rate (%)	41.5	38.64	37.29	25.29	- -	42.75	0.69	21.64	20.34	20.12	21.81	22.89	15.67	17.76	18.63
Dvd Payout Ratio (%)	- -	- -	-8.35	- -	- -	- -	- -	1.99	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	21.9	26.97	15.39	6.11	-5.47	2.32	6.34	11.58	7.97	15.48	25	10.32	3.71	7.94	8.04

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	17	18	7	85	31	40	47	38	68	73	119	69	58	83	80
ST Debt	1	1	- -	1	2	3	4	4	11	12	13	16	12	13	13
LT Debt	16	17	7	84	29	37	43	33	58	61	106	53	46	70	67
Total Debt/EBITDA	2.23	1.58	0.48	5.01	2.68	1.77	1.7	0.94	2.01	1.7	1.53	1.36	2.12	2.11	2.06
Net Debt/EBITDA	2.22	1.49	0.29	4.58	2.27	1.52	1.45	0.71	0.5	0.34	0.61	-0.56	-0.91	-0.07	-0.02
Total Debt/EBIT	3.8	2.42	0.69	8.03	-92.93	3.85	3.56	1.52	3.91	2.78	2.02	2.46	6.24	3.95	3.26
Net Debt/EBIT	3.78	2.28	0.41	7.34	-78.79	3.3	3.03	1.15	0.97	0.56	0.8	-1.01	-2.68	-0.14	-0.02
EBITDA to Interest Expense	6.01	5.64	12.61	9.03	2.38	9.06	8.87	13.21	11.81	16.81	24.06	15.53	25.94	29.39	16.8
EBITDA-CapEx/Interest Expense	5.45	5.48	12.41	6.84	1.63	7.1	6.89	11	10.02	12.32	21.74	13.22	17.8	25.57	14.95
EBIT to Interest Expense	3.62	3.05	7.1	3.95	2.09	6.42	3.92	7.77	6.85	11.99	18.48	8.39	8.38	13.84	7.95
Interest Expense	1	2	1	2	5	3	3	3	3	3	3	3	1	1	2
Common Equity/Total Assets	13.38	18.89	34.88	27.68	45.2	42.62	43.7	47.45	45.78	43.06	39.08	52.03	56.4	52.96	54.35
Long-Term Debt/Equity (%)	142.59	108.36	17.7	99.66	24.25	30	32.33	26.09	41.8	37.57	54.34	25.96	21.81	31.06	27.46
Long-Term Debt/Capital (%)	57.19	50.83	15.04	49.75	19.2	22.6	23.93	20.14	27.96	25.89	33.77	19.41	17.09	22.7	20.65
Long-Term Debt/Total Assets (%)	19.24	20.55	6.18	27.6	10.97	12.79	14.14	12.4	19.25	16.21	21.26	13.52	12.31	16.45	15.04
Total Debt/Equity (%)	149.31	113.19	17.7	100.3	26.28	32.74	35.12	29.52	49.48	45.11	60.91	33.76	27.67	36.82	32.98
Total Debt/Capital (%)	59.89	53.09	15.04	50.07	20.81	24.66	25.99	22.79	33.1	31.09	37.85	25.24	21.67	26.91	24.8
Total Debt/Total Assets (%)	20.15	21.47	6.18	27.78	11.89	13.96	15.36	14.04	22.79	19.46	23.83	17.59	15.62	19.5	18.07
Net Debt to Equity	148.73	106.75	10.66	91.7	22.28	28.04	29.89	22.25	12.34	9.13	24.08	-13.82	-11.87	-1.3	-0.24
Net Debt/Capital (%)	59.8	51.63	9.63	47.83	18.22	21.9	23.01	17.76	9.93	6.68	16.23	-11.72	-10.25	-1.03	-0.2
EBITDA	8	11	15	17	12	23	28	40	34	43	77	51	27	39	39
EBITDA-CapEx	7	11	15	13	8	18	21	33	29	31	70	43	19	34	35
Operating Income (Loss)	5	6	8	7	10	16	12	24	20	31	59	27	9	19	18

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	- -	0.02	0.05	0.06	0.05	0.05	0.06	0.06	0.37	0.1	0.13	0.25	0.23	0.2	0.2
Current Ratio	1.11	1.24	1.29	1.26	1.17	1.18	1.32	1.27	1.5	1.35	1.54	1.37	1.49	1.56	1.6
Quick Ratio	1.05	1.17	1.22	1.21	1.12	1.11	1.26	1.19	1.32	1.23	1.45	1.25	1.39	1.45	1.54
CFO/Avg Current Liab	0.08	0.06	0.14	0.02	0.2	0.14	0.04	0.37	0.31	0.12	0.15	0.61	0.14	0.12	0.14
Common Equity/Total Assets	13.38	18.89	34.88	27.68	45.2	42.62	43.7	47.45	45.78	43.06	39.08	52.03	56.4	52.96	54.35
Long-Term Debt/Equity (%)	142.59	108.36	17.7	99.66	24.25	30	32.33	26.09	41.8	37.57	54.34	25.96	21.81	31.06	27.46
Long-Term Debt/Capital (%)	57.19	50.83	15.04	49.75	19.2	22.6	23.93	20.14	27.96	25.89	33.77	19.41	17.09	22.7	20.65
Long-Term Debt/Total Assets (%)	19.24	20.55	6.18	27.6	10.97	12.79	14.14	12.4	19.25	16.21	21.26	13.52	12.31	16.45	15.04
Total Debt/Equity (%)	149.31	113.19	17.7	100.3	26.28	32.74	35.12	29.52	49.48	45.11	60.91	33.76	27.67	36.82	32.98
Total Debt/Capital (%)	59.89	53.09	15.04	50.07	20.81	24.66	25.99	22.79	33.1	31.09	37.85	25.24	21.67	26.91	24.8
Total Debt/Total Assets (%)	20.15	21.47	6.18	27.78	11.89	13.96	15.36	14.04	22.79	19.46	23.83	17.59	15.62	19.5	18.07
CFO/Total Liabilities	4.87	4.27	9.09	0.93	14.84	8.95	2.77	28.35	18.46	6.62	8.22	51.89	10.67	6.61	8.7
CFO/CapEx	5.08	8.96	29.17	0.5	5.79	3.01	0.77	5.96	5.77	1.23	3.33	12.94	2.01	2.59	4.08
Altman's Z-Score	5.95	6.5	6.32	4.48	7.16	6.8	6.1	8.38	6.55	5.37	6.05	6.27	5.44	5.67	6.09

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	6.35	5.97	5.96	5.22	6.85	7.16	6.64	7.72	10.37	9.51	8.52	6.17	6.56	7.14	6.28
Days Sales Outstanding	57.46	61.1	61.26	69.86	53.26	51.01	55.01	47.28	35.2	38.37	42.84	59.18	55.66	51.13	58.15
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	58	65	106	311	147	264	193	304	195	346	362	318	266	287	444
- Cash & Cash Equivalents	- -	1	3	7	5	6	7	5	35	14	24	32	25	23	26
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	2
+ Total Debt	17	18	7	85	31	40	47	38	68	73	119	69	58	83	80
Enterprise Value	75	82	110	389	173	299	233	337	229	406	456	355	300	347	500
Total Capital	28	34	48	169	151	164	181	165	207	234	313	274	267	309	324
Total Debt/Capital (%)	59.89	53.09	15.04	50.07	20.81	24.66	25.99	22.79	33.1	31.09	37.85	25.24	21.67	26.91	24.8
Total Debt / EV	0.23	0.22	0.07	0.22	0.18	0.14	0.2	0.11	0.3	0.18	0.26	0.2	0.19	0.24	0.16
EV/Sales	0.25	0.26	0.32	0.77	0.22	0.38	0.28	0.38	0.27	0.45	0.31	0.33	0.37	0.38	0.54
EV/EBITDA	9.82	7.22	7.34	22.99	14.81	13.08	8.46	8.44	6.72	9.46	5.89	6.98	10.94	8.8	12.84
EV/EBIT	16.71	11.06	10.5	36.84	- -	28.48	17.7	13.63	13.09	15.48	7.78	12.62	32.22	16.48	20.31
EV/Cash Flow to Firm	17.39	19.84	14.38	112.65	- -	18.33	29.73	7.99	7.12	25.13	16.65	3.53	16.51	24.15	25.81
EV/Free Cash Flow to Firm	20.77	21.52	14.84	- -	- -	26.28	138.35	9.49	8.48	86.18	22.88	3.82	31.37	37.52	33.15
Diluted Market Cap	61	68	110	278	145	269	198	314	201	355	376	333	278	296	460
Diluted Enterprise Value	79	85	114	355	172	304	238	346	235	414	471	370	311	357	517
EV per Share	2.27	2.46	3.22	9.13	3.55	6.09	4.72	6.79	4.62	8.12	9.35	7.5	6.4	7.36	10.67
TTM Sales	297	311	349	503	783	778	842	891	855	900	1,459	1,085	802	903	934
TTM EBITDA	8	11	15	17	12	23	28	40	34	43	77	51	27	39	39
TTM Operating Income	5	6	8	7	10	16	12	24	20	31	59	27	9	19	18
TTM Cash Flow to Firm	4	4	8	3	- -	16	8	42	32	16	27	100	18	14	19
TTM Free Cash Flow to Firm	4	4	7	-1	- -	11	2	36	27	5	20	93	10	9	15

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	21.47	26.44	16.36	-136.18	8.2	27.11	-141.31	9.46	8.13	132.96	21.62	3.69	32.08	36.38	34.85
EV/EBIT	16.71	11.06	10.5	36.84	- -	28.48	17.7	13.63	13.09	15.48	7.78	12.62	32.22	16.48	20.31
Enterprise Value	75	82	110	389	173	299	233	337	229	406	456	355	300	347	500
Low Price	1.56	0.92	1.79	2.93	2.95	2.45	3.46	3.87	3.08	3.91	5.66	4.93	4.83	5.26	5.78
EV/Sales	0.25	0.26	0.32	0.77	0.22	0.38	0.28	0.38	0.27	0.45	0.31	0.33	0.37	0.38	0.54
EV/EBITDA	9.82	7.22	7.34	22.99	14.81	13.08	8.46	8.44	6.72	9.46	5.89	6.98	10.94	8.8	12.84
Price/Earnings	29.69	17.66	25.87	69.58	- -	93.31	23.65	19.75	18.49	14.96	8.27	15.72	34.83	16.52	23.64
Price/Earnings Average	37.95	16.1	21.28	42.36	- -	71.94	27.21	17.44	22.48	13.07	7.44	14.45	36.73	17.46	17.34
Price/Earnings High	43.27	24.81	29.3	76.15	- -	115.34	33.99	23.57	30.02	17.7	9.74	18.93	47.51	21.57	23.64
Price/Earnings Low	26.47	8.33	14.99	27.89	- -	42.49	20.92	12.45	14.49	8.44	6.31	11.53	29.57	14.29	14.44
Price/Book Value	5.11	4.11	2.59	3.69	1.23	2.14	1.45	2.4	1.42	2.15	1.86	1.55	1.27	1.27	1.84
Price/Book Value Average	6.53	3.75	2.13	2.24	1.74	1.65	1.67	2.12	1.72	1.87	1.67	1.43	1.34	1.34	1.35
Price/Book Value High	7.45	5.78	2.94	4.03	3.18	2.64	2.08	2.86	2.3	2.54	2.19	1.87	1.73	1.66	1.84
Price/Book Value Low	4.56	1.94	1.5	1.48	1.21	0.97	1.28	1.51	1.11	1.21	1.42	1.14	1.08	1.1	1.12
Price/Tangible Book Value	-3.76	-6.94	-44.08	-5.05	-9.32	-14.59	68.57	51.58	13.94	7.32	6.28	4.02	3.27	4.84	5.89
Price/Tangible Book Value Average	-4.81	-6.33	-36.26	-3.07	-13.14	-11.25	78.91	45.54	16.94	6.39	5.64	3.7	3.45	5.11	4.32
Price/Tangible Book Value High	-5.48	-9.76	-49.93	-5.53	-24.07	-18.04	98.56	61.57	22.62	8.66	7.39	4.84	4.46	6.32	5.89
Price/Tangible Book Value Low	-3.35	-3.28	-25.54	-2.02	-9.15	-6.65	60.68	32.51	10.92	4.13	4.79	2.95	2.78	4.18	3.6
Price/Sales	0.19	0.21	0.3	0.53	0.19	0.34	0.23	0.34	0.23	0.38	0.25	0.3	0.33	0.32	0.48
Price/Sales Average	0.24	0.19	0.25	0.32	0.26	0.26	0.26	0.3	0.28	0.34	0.23	0.27	0.35	0.33	0.35
Price/Sales High	0.28	0.29	0.34	0.58	0.48	0.42	0.33	0.41	0.37	0.45	0.3	0.36	0.45	0.41	0.48
Price/Sales Low	0.17	0.1	0.17	0.21	0.18	0.15	0.2	0.22	0.18	0.22	0.19	0.22	0.28	0.27	0.29
Price/Cash Flow	15.85	22.28	15.03	129.9	6.79	17.69	40.44	7.63	6.52	24.52	14.79	3.31	15.51	21.53	25.39
Price/Cash Flow Average	20.25	20.31	12.36	79.08	9.57	13.63	46.54	6.74	7.93	21.42	13.29	3.04	16.36	22.76	18.62
Price/Cash Flow High	23.09	31.31	17.02	142.16	17.53	21.86	58.12	9.11	10.59	29.02	17.42	3.98	21.16	28.11	25.39
Price/Cash Flow Low	14.13	10.51	8.7	52.07	6.66	8.05	35.78	4.81	5.11	13.84	11.28	2.43	13.17	18.62	15.51
Price/Free Cash Flow Average	27.44	24.1	13.46	-82.9	11.56	20.9	-162.63	8.36	9.88	116.16	19.44	3.39	33.82	38.47	25.56
Price/Free Cash Flow High	31.29	37.14	18.53	-149.03	21.19	33.51	-203.12	11.3	13.19	157.35	25.47	4.44	43.75	47.51	34.85
Price/Free Cash Flow Low	19.14	12.47	9.48	-54.58	8.05	12.34	-125.05	5.97	6.37	75.02	16.49	2.7	27.23	31.47	21.29
EV/Sales Average	0.31	0.25	0.26	0.53	0.3	0.31	0.31	0.34	0.32	0.4	0.29	0.3	0.39	0.4	0.41
EV/Sales High	0.34	0.35	0.36	0.83	0.52	0.46	0.38	0.44	0.41	0.52	0.36	0.39	0.49	0.48	0.54
EV/Sales Low	0.23	0.15	0.19	0.4	0.22	0.2	0.25	0.25	0.22	0.28	0.25	0.25	0.32	0.34	0.35
EV/EBITDA Average	11.93	6.71	6.09	15.79	19.95	10.43	9.52	7.54	7.95	8.44	5.42	6.48	11.47	9.22	9.8
EV/EBITDA High	13.28	9.54	8.27	24.72	34.65	15.81	11.53	9.91	10.29	10.95	6.73	8.26	14.47	11.02	12.84
EV/EBITDA Low	9	4.2	4.37	11.96	14.58	6.78	7.66	5.62	5.49	5.94	4.79	5.32	9.47	7.82	8.41
EV/EBIT Average	20.29	10.28	8.71	25.3	- -	22.72	19.91	12.19	15.49	13.81	7.15	11.7	33.78	17.26	15.51
EV/EBIT High	22.6	14.6	11.83	39.63	- -	34.43	24.11	16.01	20.03	17.9	8.87	14.92	42.64	20.64	20.31
EV/EBIT Low	15.31	6.43	6.26	19.17	- -	14.77	16.01	9.07	10.68	9.72	6.31	9.61	27.89	14.64	13.31
Last Price	1.75	1.95	3.09	7.31	3	5.38	3.91	6.14	3.93	6.93	7.42	6.72	5.69	6.08	9.46
High Price	2.55	2.74	3.5	8	7.75	6.65	5.62	7.33	6.38	8.2	8.74	8.09	7.76	7.94	9.46
Enterprise Value Average	91	76	92	267	233	238	262	301	271	362	419	329	314	363	382
Enterprise Value High	101	108	125	418	405	361	318	396	351	469	520	420	396	435	500
Enterprise Value Low	69	48	66	202	171	155	211	224	187	255	370	270	259	308	328

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	33	33	34	43	49	49	49	50	50	50	49	47	47	47	47
Diluted Weighted Avg Shares	35	35	35	38	48	50	51	51	51	51	51	50	49	49	49
Basic Weighted Avg Shares	32	33	34	36	48	49	49	49	50	50	50	48	47	47	47
Revenue per Share	9.21	9.38	10.36	13.79	16.16	15.92	17.11	17.99	17.24	18.04	29.44	22.53	17.06	19.22	19.9
EBITDA per Share	0.24	0.34	0.45	0.46	0.24	0.47	0.56	0.81	0.69	0.86	1.56	1.05	0.58	0.84	0.83
Operating Income per Share	0.14	0.19	0.25	0.2	0.21	0.33	0.25	0.47	0.4	0.61	1.2	0.57	0.19	0.4	0.39
Basic EPS, GAAP	0.06	0.11	0.12	0.11	-0.11	0.06	0.17	0.31	0.21	0.46	0.9	0.43	0.16	0.37	0.4
Basic EPS from Cont Ops	0.06	0.11	0.15	0.16	-0.07	0.1	0.21	0.35	0.25	0.47	0.92	0.44	0.17	0.37	0.4
Diluted EPS, GAAP	0.05	0.1	0.11	0.1	-0.11	0.06	0.16	0.3	0.21	0.45	0.88	0.42	0.16	0.35	0.39
Diluted EPS from Cont Ops	0.06	0.11	0.15	0.16	-0.07	0.1	0.21	0.34	0.24	0.46	0.9	0.43	0.17	0.36	0.39
Dividend per Share	- -	- -	0.02	0.06	0.04	0.04	0.04	0.03	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.11	0.09	0.21	0.06	0.44	0.3	0.1	0.8	0.6	0.28	0.5	2.03	0.37	0.28	0.37
Free Cash Flow per Basic Share	0.09	0.08	0.2	-0.06	0.37	0.2	-0.03	0.67	0.5	0.05	0.35	1.87	0.18	0.17	0.28
Cash & Equivalents per Share	- -	0.03	0.08	0.17	0.1	0.12	0.14	0.11	0.7	0.27	0.5	0.69	0.53	0.49	0.55
Book Value per Share	0.34	0.47	1.19	1.98	2.44	2.51	2.7	2.56	2.77	3.23	3.99	4.33	4.47	4.79	5.15
Tangible Book Value per Share	-0.47	-0.28	-0.07	-1.45	-0.32	-0.37	0.06	0.12	0.28	0.95	1.18	1.67	1.74	1.26	1.61